Crescent Capital BDC, Inc. (CCAP)
Asset Management · Financial Services · $413M
Intrinsic Value (Consensus)
$25.88
Current Price
$11.20
Margin of Safety
+131.1%
131.1% Below Intrinsic Value
Value: $26
Price: $11
Valuation Model Estimates
Current Price: $11.20
DCF (Discounted Cash Flow)
$21.82
Graham Number
$27.92
Earnings Power Value
$17.57
Relative Value (P/E)
$36.20
Dividend Discount Model
Not applicable
—
Consensus Value
$25.88
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
54
Profitability
12/25
Strength
16/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 124%
High free cash flow yield (15.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.81
- EPS (Forward)
- $1.85
- Book Value
- $19.14
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.9%
- Debt/Equity
- 124%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 0.57
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance